Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.63% first-year return on $310k initial cash invested.
-15.63%
Cash On Cash
3%
Cap Rate
0.48
DSCR
$7,746
Rent
-$4,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,746 income − $11,781 expenses = $4,035 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,746
Total Expenses
$11,781
Mortgage P&I
93%
$7,202
Property Taxes
17%
$1,350
Home Insurance
6%
$485
HOA
1%
$110
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852